|
Cash & Equivalents
|
3.69M | 4.05M | 0.10M | 0.34M | 0.46M | 6.25M | 2.67M | 0.08M | 0.01M | 1.07M | 0.96M | 4.86M | 2.03M | 1.42M | 0.63M |
|
Short-term Investments
|
| | | | | | | | | 0.11M | | | | | |
|
Cash & Current Investments
|
3.69M | 4.05M | 0.10M | 0.34M | 0.46M | 6.25M | 2.67M | 0.08M | 0.01M | 1.18M | 0.96M | 4.86M | 2.03M | 1.42M | 0.63M |
|
Receivables - Net
|
61.95M | 69.70M | 66.18M | 45.15M | 13.85M | 5.17M | 4.00M | 2.29M | 0.92M | 0.64M | 0.50M | 0.71M | 0.42M | 14.29M | 13.82M |
|
Receivables - Other
|
0.07M | 0.06M | 0.08M | 0.18M | 0.46M | | | | | 0.72M | 0.74M | 1.43M | 0.03M | 0.16M | 0.03M |
|
Receivables
|
62.01M | 69.75M | 66.26M | 45.32M | 14.31M | 5.17M | 4.00M | 2.29M | 0.92M | 1.36M | 1.24M | 2.14M | 0.45M | 14.45M | 13.85M |
|
Raw Materials
|
| | | | | | | 4.73M | 3.15M | 2.11M | 2.08M | 1.84M | 1.84M | 1.85M | |
|
Work In Process
|
| | | | | | | 0.48M | 0.49M | 0.31M | 0.66M | 0.56M | 0.56M | 0.41M | |
|
Finished Goods
|
| | | | | | | 1.19M | 1.41M | 1.16M | 0.96M | 0.55M | 0.55M | 1.47M | |
|
Inventory
|
20.39M | 30.38M | 36.36M | 24.68M | 15.32M | 9.66M | 7.31M | 6.41M | 5.05M | 3.59M | 3.71M | 2.95M | 2.95M | 3.86M | 2.84M |
|
Current Deferred Tax Assets
|
0.53M | 0.57M | 0.97M | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | 41.70M | 0.40M | 0.34M | 0.23M | 0.19M | 0.12M | 0.08M | 0.07M | 0.06M | 0.08M | 0.11M | 0.08M |
|
Current Assets
|
91.93M | 110.61M | 112.53M | 83.96M | 41.91M | 24.25M | 17.52M | 12.29M | 8.75M | 5.58M | 5.32M | 9.09M | 5.96M | 6.00M | 3.27M |
|
Buildings
|
| 2.40M | 2.42M | 2.49M | 11.28M | 10.56M | 9.42M | 10.05M | 9.51M | 9.38M | 10.02M | 10.26M | 9.39M | | |
|
Construction in Progress
|
| 0.35M | 3.69M | 25.50M | 0.01M | | | | | | | | | | |
|
Land & Improvements
|
| 0.44M | 0.45M | 0.46M | 0.46M | 0.43M | 0.41M | 0.43M | 0.41M | 0.40M | 0.43M | 0.44M | 0.40M | | |
|
Property, Plant & Equipment (Net)
|
6.37M | 6.33M | 9.03M | 30.24M | 33.88M | 29.39M | 24.97M | 23.54M | 19.29M | 16.31M | 15.56M | 13.28M | 9.97M | 7.10M | 4.88M |
|
Intangibles
|
3.55M | 3.08M | 2.41M | 1.71M | 1.32M | 0.84M | 0.53M | 5.19M | 0.27M | 0.21M | 5.17M | 0.15M | 1.81M | 3.26M | 6.70M |
|
Goodwill & Intangibles
|
3.55M | 3.08M | 2.41M | 1.71M | 1.32M | 0.84M | 0.53M | 5.19M | 0.27M | 0.21M | 5.17M | 0.15M | 1.81M | 3.26M | 6.70M |
|
Long-Term Deferred Tax
|
1.15M | | | 4.92M | 10.97M | 12.80M | | | | | 27.67M | 23.98M | 21.99M | 21.53M | 21.70M |
|
Other Non-Current Assets
|
0.11M | 0.17M | | | | | 1.09M | 0.71M | 1.27M | 0.11M | | | | | |
|
Non-Current Assets
|
39.82M | 45.78M | 50.71M | 73.65M | 79.17M | 72.26M | 61.00M | 47.66M | 36.63M | 16.66M | 15.80M | 13.56M | 11.82M | 10.47M | 11.62M |
|
Assets
|
131.75M | 156.39M | 163.24M | 157.61M | 121.08M | 96.51M | 78.52M | 59.95M | 45.38M | 22.24M | 21.12M | 22.65M | 17.78M | 16.47M | 14.89M |
|
Accounts Payables
|
4.94M | 3.11M | 2.84M | 1.88M | 2.55M | 2.44M | 3.06M | 2.86M | 3.07M | 3.56M | 2.75M | 1.88M | 2.39M | 2.28M | 2.18M |
|
Notes Payables
|
3.78M | 3.93M | 4.76M | 4.91M | 4.89M | 4.62M | | | | | | 1.18M | 3.80M | 1.13M | 1.14M |
|
Payables
|
8.72M | 7.04M | 7.60M | 6.79M | 7.44M | 7.06M | 3.06M | 2.86M | 3.07M | 3.56M | 2.75M | 3.06M | 6.19M | 3.42M | 3.33M |
|
Accumulated Expenses
|
0.10M | 0.18M | 0.20M | 0.32M | 0.27M | 0.14M | 0.14M | 0.28M | 0.31M | 0.19M | 0.18M | 0.30M | 0.40M | 0.30M | 0.25M |
|
Other Accumulated Expenses
|
14.10M | | | | | | | | | 2.07M | 2.13M | 2.78M | 2.48M | 1.26M | 1.59M |
|
Short term Debt
|
0.30M | 0.86M | 1.35M | 1.35M | 1.35M | 1.35M | 1.35M | 1.35M | 1.63M | 2.07M | 2.04M | 4.33M | 2.44M | 1.13M | 1.14M |
|
Current Leases
|
| | | | | | | | | 0.09M | 0.05M | 0.09M | 0.04M | 0.08M | 0.04M |
|
Current Taxes
|
2.39M | 3.08M | 2.43M | | | | | | | | | | | 1.03M | 0.60M |
|
Current Deferred Revenue
|
1.21M | 1.78M | 1.95M | 2.23M | 2.52M | 0.60M | 0.81M | 0.58M | 0.53M | 0.51M | 0.72M | 0.21M | 0.52M | 0.09M | 0.16M |
|
Total Current Liabilities
|
12.81M | 13.78M | 14.63M | 12.01M | 14.17M | 12.79M | 10.40M | 9.23M | 10.05M | 10.05M | 11.40M | 10.51M | 12.74M | 6.82M | 5.02M |
|
Non-Current Debt
|
| | | | | 10.78M | 8.64M | 6.92M | 4.36M | 2.15M | 0.90M | | | 1.41M | 1.39M |
|
Convertible Debt
|
| | | | | | | | | | | 5.25M | | | |
|
Non-Current Deferred Tax Liability
|
0.07M | 0.13M | 0.10M | 0.18M | 0.25M | 0.30M | 0.57M | 0.74M | 0.76M | 0.75M | 0.81M | 0.82M | 0.75M | 0.74M | 0.73M |
|
Operating Leases
|
| | | | | | | | | 0.14M | 0.05M | 0.09M | 0.04M | 0.04M | 0.04M |
|
Other Non-Current Liabilities
|
0.93M | | | 7.63M | 7.89M | | | | 2.18M | 2.40M | 2.75M | 1.88M | 2.39M | | |
|
Total Non-Current Liabilities
|
12.88M | | | 17.04M | 20.46M | | | | 13.00M | 10.60M | 10.37M | 14.75M | 11.10M | | |
|
Total Liabilities
|
13.81M | 13.91M | 14.72M | 24.67M | 28.34M | 23.87M | 19.61M | 16.88M | 15.18M | 13.00M | 13.11M | 16.63M | 13.49M | 9.01M | 7.14M |
|
Total Debt
|
0.30M | 0.86M | 1.35M | 1.35M | 1.35M | 12.14M | 10.00M | 8.27M | 6.00M | 4.22M | 2.94M | 4.33M | 2.44M | 2.55M | 2.54M |
|
Common Equity
|
117.94M | 142.48M | 148.52M | 132.94M | 92.74M | 72.64M | 58.91M | 43.07M | 30.20M | 9.24M | 8.00M | 6.02M | 4.29M | 7.45M | 7.75M |
|
Shareholder's Equity
|
117.94M | 142.48M | 148.52M | 132.94M | 92.74M | 72.64M | 58.91M | 43.07M | 30.20M | 9.24M | 8.00M | 6.02M | 4.29M | 7.45M | 7.75M |
|
Liabilities and Shareholders Equity
|
131.75M | 156.39M | 163.24M | 157.61M | 121.08M | 96.51M | 78.52M | 59.95M | 45.38M | 22.24M | 21.12M | 22.65M | 17.78M | 16.47M | 14.89M |
|
Retained Earnings
|
85.02M | 104.29M | 108.90M | 88.90M | 49.35M | 33.94M | 24.76M | 13.96M | 11.84M | -25.97M | -28.84M | -32.24M | -36.21M | -39.29M | -44.03M |